121.6
Revenue¥M
667.9
689.3
705.5
693.8
699.7
695.3
708.8
717.0
729.0
751.3
134.1
1.44%
1.50%
67
24.47
Revenue growth%
20.60
20.70
19.47
17.62
15.99
18.86
16.47
19.33
17.12
14.39
14.32
17.12
18.24
30
5.69
Gross margin%
15.40
14.53
13.67
11.38
8.81
7.59
5.51
3.98
6.90
5.30
20.82
5.51
8.20
65
8.86
Operating margin%
9.01
9.17
9.34
10.82
11.38
11.33
13.70
10.80
11.84
10.16
4.99
11.33
10.81
57
18.35
Net margin%
12.53
12.09
14.96
16.29
17.29
18.42
16.65
13.86
15.89
18.83
4.07
16.65
16.09
17
19.09
P/E ratio (avg)x
57.93
63.77
76.51
88.41
93.00
107.2
119.7
128.4
152.7
173.3
6.836
128.4
100.1
12
7.251
EV/EBITx
34.88
37.37
37.39
33.79
33.97
30.83
27.93
29.97
29.27
29.57
22.97
29.57
32.31
15
21.64
FCF yield (avg)%
16.46
15.32
13.29
14.57
15.28
16.26
16.97
15.58
16.45
14.00
20.36
16.26
15.45
19
22.50
FCF margin%
36.59
38.16
38.35
41.06
41.01
43.25
44.02
43.67
45.38
45.87
19.10
44.02
42.15
77
1.762
FCF / Net incomex
1.204
1.248
1.275
1.272
1.326
1.210
1.332
1.249
1.134
1.042
1.561
1.210
1.248
80
17.93
ROIC%
21.11
20.86
17.88
16.31
13.54
13.61
15.32
14.05
11.41
9.23
22.17
13.61
14.68
58
23.82
Return on equity%
11.02
13.48
10.66
13.36
10.88
9.54
12.13
11.78
13.59
15.06
23.65
12.13
11.96
49
17.08
Return on assets%
17.29
14.48
15.17
16.71
19.32
20.90
23.16
20.32
23.23
20.41
9.21
20.90
19.82
38
0.65
EPS¥
0.47
0.51
0.55
0.61
0.62
0.65
0.59
0.60
0.58
0.58
0.70
(1.35%)
2.44%
—
3.59
EPS growth%
12.39
14.75
16.45
15.56
15.71
16.99
18.43
18.35
16.63
14.30
3.48
16.99
16.08
32
0.70
Bookvalue per sh¥
0.64
0.69
0.73
0.79
0.70
0.64
0.57
0.49
0.43
0.40
0.50
(10.58%)
(4.44%)
—
0.33
FCF per share¥
0.35
0.33
0.31
0.34
0.33
0.36
0.37
0.40
0.37
0.40
0.69
4.07%
2.68%
—
0.68
Dividend per sh¥
1.00
1.12
1.26
1.48
1.62
1.58
1.50
1.54
1.77
1.80
0.55
2.15%
6.70%
—
16.08
Div yield (avg)%
15.93
13.84
14.22
13.00
15.36
13.24
12.78
9.97
12.89
11.58
14.25
12.78
13.12
47
11.49
Payout ratio%
13.85
11.56
14.00
11.69
12.61
14.33
14.56
17.30
15.18
15.23
23.38
15.18
14.16
16
794.3
Shares (diluted)M
520.7
542.4
546.2
476.0
500.5
433.8
451.3
456.5
422.9
373.7
794.3
(5.68%)
(4.19%)
64
22.14
Buyback yield%
13.22
15.77
13.46
10.91
12.81
15.36
12.52
9.52
9.84
8.31
28.23
9.84
12.66
42
0.644
D/E ratiox
1.177
1.233
1.188
1.235
1.210
1.163
1.204
1.193
1.219
1.214
1.628
1.204
1.207
62
0.217
Enterprise value¥B
0.956
0.987
1.147
1.304
1.479
1.586
1.703
1.722
1.903
1.993
0.448
6.14%
9.38%
29
372.5
LT debt¥M
390.5
406.5
418.3
431.1
449.8
473.1
435.6
406.5
414.7
441.6
30.87
(0.37%)
0.43%
55
Revenue
¥751.3M
1.50%
1.00×
Cost of revenue
¥425.0M
1.20%
0.97×
Operating expenses
¥155.6M
1.45%
0.99×
Goodwill & intangibles
16.67%
Cash and investments
14.83%